Beurs gesloten -
Nyse
22:00:02 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,38
USD
|
+0,68%
|
|
+4,85%
|
+14,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
53.735
|
54.036
|
97.234
|
318.344
|
1.361.457
|
1.731.739
|
-
|
Bedrijfswaarde
1 |
83.255
|
90.650
|
120.109
|
330.781
|
1.361.457
|
1.711.422
|
1.613.365
|
K/w-verhouding
|
6,1
x
|
7,84
x
|
-132
x
|
16,7
x
|
9,14
x
|
4,16
x
|
-
|
Dividendrendement
|
1,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,49
x
|
1,42
x
|
1,7
x
|
3,14
x
|
4,34
x
|
3,73
x
|
3,28
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2,38
x
|
2,1
x
|
3,26
x
|
4,34
x
|
3,69
x
|
3,05
x
|
Bedrijfswaarde/EBITDA
|
2,65
x
|
2,67
x
|
3,3
x
|
4,07
x
|
3,33
x
|
6,11
x
|
4,97
x
|
Bedrijfswaarde/FCF
|
-5.947.999
x
|
12.378.484
x
|
-
|
6.326.203
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,92
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.505.170
|
1.505.170
|
1.505.170
|
1.505.170
|
1.511.722
|
1.514.022
|
-
|
Referentieprijs
2 |
35,70
|
35,90
|
64,60
|
211,5
|
900,6
|
1.144
|
1.144
|
Datum van publicatie
|
11/03/20
|
15/03/21
|
9/03/22
|
8/03/23
|
8/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
35.961
|
38.108
|
57.079
|
101.393
|
313.568
|
463.919
|
528.672
|
EBITDA
1 |
31.440
|
33.900
|
36.423
|
81.342
|
408.438
|
280.107
|
324.902
|
Bedrijfsresultaat (EBIT)
1 |
14.371
|
27.945
|
25.712
|
61.890
|
338.220
|
203.516
|
236.552
|
Operationele Marge
|
39,96%
|
73,33%
|
45,05%
|
61,04%
|
107,86%
|
43,87%
|
44,74%
|
Resultaat voor belastingen (EBT)
|
14.406
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.809
|
6.892
|
-742,1
|
19.040
|
148.044
|
416.618
|
-
|
Nettomarge
|
24,5%
|
18,09%
|
-1,3%
|
18,78%
|
47,21%
|
89,8%
|
-
|
WPA
2 |
5,850
|
4,580
|
-0,4900
|
12,65
|
98,52
|
275,2
|
-
|
Free Cash Flow
|
-13.997
|
7.323
|
-
|
52.287
|
-
|
-
|
-
|
FCF-marge
|
-38,92%
|
19,22%
|
-
|
51,57%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
21,6%
|
-
|
64,28%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
106,26%
|
-
|
274,61%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7100
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/20
|
15/03/21
|
9/03/22
|
8/03/23
|
8/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
-
|
14.083
|
27.944
|
-
|
-
|
156.499
|
137.710
|
EBITDA
|
-
|
9.088
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
210.722
|
85.553
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
134,65%
|
62,13%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.661
|
-
|
149
|
-
|
-
|
136.963
|
69.083
|
Nettomarge
|
-
|
-
|
0,53%
|
-
|
-
|
87,52%
|
50,17%
|
WPA
2 |
1,770
|
-
|
-
|
3,130
|
2,990
|
-
|
45,63
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
9/03/22
|
12/05/23
|
12/08/23
|
13/11/23
|
8/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
29.521
|
36.614
|
22.875
|
12.438
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
20.317
|
118.374
|
Hefboom (schuld/ebitda)
|
0,9389
x
|
1,08
x
|
0,628
x
|
0,1529
x
|
-
|
-
|
-
|
Free Cash Flow
|
-13.997
|
7.323
|
-
|
52.287
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
8,41%
|
-0,58%
|
7,5%
|
-
|
10,7%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
88.028
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
38,80
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
12,80
|
17,20
|
37,00
|
-
|
103,0
|
-
|
Capex
|
25.971
|
11.970
|
-
|
3.351
|
-
|
-
|
-
|
Capex/omzet
|
72,22%
|
31,41%
|
-
|
3,3%
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/20
|
15/03/21
|
9/03/22
|
8/03/23
|
8/03/24
|
-
|
-
|
Laatste slotkoers
1.144
ARS Gemiddelde koersdoel
2.470
ARS Spread / Gemiddelde doel +115,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,98% | 42,19 mld. | | +16,35% | 28,3 mld. | | +21,62% | 16,5 mld. | | +21,99% | 11,99 mld. | | +18,16% | 8,89 mld. | | +23,58% | 6,38 mld. | | +56,95% | 5,91 mld. | | +36,17% | 5,19 mld. | | -3,73% | 4,03 mld. |
Onafhankelijke stroomproducenten - NEC
|